Terraced
UB1
6 beds
2 baths
Allenby Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£230,000First YearProfit From Rental Income
£23,554
↗ 10%After 5 Years
Change In Property Value
£71,228
↗ 10%After 5 Years
Return On Investment
41%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,880 | £36,418 | £37,329 | £38,262 | £39,410 | £187,298 |
| Total Expenses | £31,464 | £31,529 | £31,631 | £31,735 | £31,861 | £158,219 |
| Profit Before Tax | £4,416 | £4,889 | £5,698 | £6,527 | £7,549 | £29,079 |
| Profit After Tax | £3,577 | £3,960 | £4,615 | £5,287 | £6,115 | £23,554 |
| Change In Property Value | £7 | £7 | £13,800 | £24,633 | £32,780 | £71,228 |
| Net Return | £3,584 | £3,967 | £18,415 | £29,920 | £38,895 | £94,782 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change